Current Year | Forecasted Year 1 | Forecasted Year 2 | Forecasted Year 3 | Forecasted Year 4 | Forecasted Year 5 | Forecasted Year 6 | Forecasted Year 7 | Forecasted Year 8 | Forecasted Year 9 | Terminal | |
---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | 76.7 | ||||||||||
CAPEX | (44.0) | ||||||||||
Maintenance CAPEX | (30.8) | ||||||||||
Cash Flow For Owners | 45.9 | 55.3 | 66.5 | 80.1 | 96.5 | 116.2 | 140.0 | 168.6 | 203.0 | 244.5 | 5 524.1 |